Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -1.10%    YoY -     -1.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,051,076 842,135 812,296 798,268 809,488 897,194 872,614 13.22%
  QoQ % 24.81% 3.67% 1.76% -1.39% -9.78% 2.82% -
  Horiz. % 120.45% 96.51% 93.09% 91.48% 92.77% 102.82% 100.00%
PBT 155,116 85,828 74,445 70,076 73,100 72,906 72,422 66.24%
  QoQ % 80.73% 15.29% 6.24% -4.14% 0.27% 0.67% -
  Horiz. % 214.18% 118.51% 102.79% 96.76% 100.94% 100.67% 100.00%
Tax -33,200 -18,494 -17,053 -14,560 -16,968 -13,722 -14,600 73.01%
  QoQ % -79.52% -8.45% -17.12% 14.19% -23.66% 6.01% -
  Horiz. % 227.40% 126.67% 116.80% 99.73% 116.22% 93.99% 100.00%
NP 121,916 67,334 57,392 55,516 56,132 59,184 57,822 64.50%
  QoQ % 81.06% 17.32% 3.38% -1.10% -5.16% 2.35% -
  Horiz. % 210.84% 116.45% 99.26% 96.01% 97.08% 102.35% 100.00%
NP to SH 121,516 67,334 57,392 55,516 56,132 59,184 57,822 64.14%
  QoQ % 80.47% 17.32% 3.38% -1.10% -5.16% 2.35% -
  Horiz. % 210.15% 116.45% 99.26% 96.01% 97.08% 102.35% 100.00%
Tax Rate 21.40 % 21.55 % 22.91 % 20.78 % 23.21 % 18.82 % 20.16 % 4.06%
  QoQ % -0.70% -5.94% 10.25% -10.47% 23.33% -6.65% -
  Horiz. % 106.15% 106.89% 113.64% 103.08% 115.13% 93.35% 100.00%
Total Cost 929,160 774,801 754,904 742,752 753,356 838,010 814,792 9.16%
  QoQ % 19.92% 2.64% 1.64% -1.41% -10.10% 2.85% -
  Horiz. % 114.04% 95.09% 92.65% 91.16% 92.46% 102.85% 100.00%
Net Worth 319,778 359,164 334,197 329,606 314,176 297,374 282,932 8.51%
  QoQ % -10.97% 7.47% 1.39% 4.91% 5.65% 5.10% -
  Horiz. % 113.02% 126.94% 118.12% 116.50% 111.04% 105.10% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 8,262 10,989 - - 9,320 - -
  QoQ % 0.00% -24.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.64% 117.91% 0.00% 0.00% 100.00% -
Div Payout % - % 12.27 % 19.15 % - % - % 15.75 % - % -
  QoQ % 0.00% -35.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.90% 121.59% 0.00% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 319,778 359,164 334,197 329,606 314,176 297,374 282,932 8.51%
  QoQ % -10.97% 7.47% 1.39% 4.91% 5.65% 5.10% -
  Horiz. % 113.02% 126.94% 118.12% 116.50% 111.04% 105.10% 100.00%
NOSH 159,889 161,060 160,671 161,571 161,116 159,878 159,848 0.02%
  QoQ % -0.73% 0.24% -0.56% 0.28% 0.77% 0.02% -
  Horiz. % 100.03% 100.76% 100.51% 101.08% 100.79% 100.02% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.60 % 8.00 % 7.07 % 6.95 % 6.93 % 6.60 % 6.63 % 45.25%
  QoQ % 45.00% 13.15% 1.73% 0.29% 5.00% -0.45% -
  Horiz. % 174.96% 120.66% 106.64% 104.83% 104.52% 99.55% 100.00%
ROE 38.00 % 18.75 % 17.17 % 16.84 % 17.87 % 19.90 % 20.44 % 51.25%
  QoQ % 102.67% 9.20% 1.96% -5.76% -10.20% -2.64% -
  Horiz. % 185.91% 91.73% 84.00% 82.39% 87.43% 97.36% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 657.38 522.87 505.56 494.06 502.43 561.17 545.90 13.20%
  QoQ % 25.73% 3.42% 2.33% -1.67% -10.47% 2.80% -
  Horiz. % 120.42% 95.78% 92.61% 90.50% 92.04% 102.80% 100.00%
EPS 38.00 20.85 35.72 34.36 35.12 36.68 36.17 3.35%
  QoQ % 82.25% -41.63% 3.96% -2.16% -4.25% 1.41% -
  Horiz. % 105.06% 57.64% 98.76% 95.00% 97.10% 101.41% 100.00%
DPS 0.00 5.13 6.84 0.00 0.00 5.83 0.00 -
  QoQ % 0.00% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.99% 117.32% 0.00% 0.00% 100.00% -
NAPS 2.0000 2.2300 2.0800 2.0400 1.9500 1.8600 1.7700 8.49%
  QoQ % -10.31% 7.21% 1.96% 4.62% 4.84% 5.08% -
  Horiz. % 112.99% 125.99% 117.51% 115.25% 110.17% 105.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 82.18 65.85 63.51 62.42 63.29 70.15 68.23 13.22%
  QoQ % 24.80% 3.68% 1.75% -1.37% -9.78% 2.81% -
  Horiz. % 120.45% 96.51% 93.08% 91.48% 92.76% 102.81% 100.00%
EPS 9.50 5.26 4.49 4.34 4.39 4.63 4.52 64.15%
  QoQ % 80.61% 17.15% 3.46% -1.14% -5.18% 2.43% -
  Horiz. % 210.18% 116.37% 99.34% 96.02% 97.12% 102.43% 100.00%
DPS 0.00 0.65 0.86 0.00 0.00 0.73 0.00 -
  QoQ % 0.00% -24.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.04% 117.81% 0.00% 0.00% 100.00% -
NAPS 0.2500 0.2808 0.2613 0.2577 0.2457 0.2325 0.2212 8.51%
  QoQ % -10.97% 7.46% 1.40% 4.88% 5.68% 5.11% -
  Horiz. % 113.02% 126.94% 118.13% 116.50% 111.08% 105.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 8.0000 5.4300 4.3300 3.7200 2.8800 2.8000 2.4800 -
P/RPS 1.22 1.04 0.86 0.75 0.57 0.50 0.45 94.55%
  QoQ % 17.31% 20.93% 14.67% 31.58% 14.00% 11.11% -
  Horiz. % 271.11% 231.11% 191.11% 166.67% 126.67% 111.11% 100.00%
P/EPS 10.53 12.99 12.12 10.83 8.27 7.56 6.86 33.10%
  QoQ % -18.94% 7.18% 11.91% 30.96% 9.39% 10.20% -
  Horiz. % 153.50% 189.36% 176.68% 157.87% 120.55% 110.20% 100.00%
EY 9.50 7.70 8.25 9.24 12.10 13.22 14.59 -24.90%
  QoQ % 23.38% -6.67% -10.71% -23.64% -8.47% -9.39% -
  Horiz. % 65.11% 52.78% 56.55% 63.33% 82.93% 90.61% 100.00%
DY 0.00 0.94 1.58 0.00 0.00 2.08 0.00 -
  QoQ % 0.00% -40.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 45.19% 75.96% 0.00% 0.00% 100.00% -
P/NAPS 4.00 2.43 2.08 1.82 1.48 1.51 1.40 101.48%
  QoQ % 64.61% 16.83% 14.29% 22.97% -1.99% 7.86% -
  Horiz. % 285.71% 173.57% 148.57% 130.00% 105.71% 107.86% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 24/11/09 20/08/09 21/05/09 20/02/09 20/11/08 -
Price 7.5200 6.8600 5.0000 3.8600 3.6000 2.9900 2.3500 -
P/RPS 1.14 1.31 0.99 0.78 0.72 0.53 0.43 91.67%
  QoQ % -12.98% 32.32% 26.92% 8.33% 35.85% 23.26% -
  Horiz. % 265.12% 304.65% 230.23% 181.40% 167.44% 123.26% 100.00%
P/EPS 9.89 16.41 14.00 11.23 10.33 8.08 6.50 32.32%
  QoQ % -39.73% 17.21% 24.67% 8.71% 27.85% 24.31% -
  Horiz. % 152.15% 252.46% 215.38% 172.77% 158.92% 124.31% 100.00%
EY 10.11 6.09 7.14 8.90 9.68 12.38 15.39 -24.45%
  QoQ % 66.01% -14.71% -19.78% -8.06% -21.81% -19.56% -
  Horiz. % 65.69% 39.57% 46.39% 57.83% 62.90% 80.44% 100.00%
DY 0.00 0.75 1.37 0.00 0.00 1.95 0.00 -
  QoQ % 0.00% -45.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.46% 70.26% 0.00% 0.00% 100.00% -
P/NAPS 3.76 3.08 2.40 1.89 1.85 1.61 1.33 100.06%
  QoQ % 22.08% 28.33% 26.98% 2.16% 14.91% 21.05% -
  Horiz. % 282.71% 231.58% 180.45% 142.11% 139.10% 121.05% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers